[HTPADU] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1146.56%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 375,257 461,459 413,818 400,479 338,124 433,910 406,968 -1.34%
PBT 2,850 -9,947 -31,438 8,437 3,357 17,203 17,295 -25.94%
Tax -1,644 -476 -1,911 -3,597 2,703 -6,862 -6,479 -20.42%
NP 1,206 -10,423 -33,349 4,840 6,060 10,341 10,816 -30.61%
-
NP to SH 923 -10,474 -32,743 4,563 4,044 8,892 9,969 -32.72%
-
Tax Rate 57.68% - - 42.63% -80.52% 39.89% 37.46% -
Total Cost 374,051 471,882 447,167 395,639 332,064 423,569 396,152 -0.95%
-
Net Worth 128,555 133,617 149,813 178,155 184,293 187,331 190,340 -6.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 128,555 133,617 149,813 178,155 184,293 187,331 190,340 -6.32%
NOSH 101,225 101,225 101,225 101,225 101,260 100,715 100,179 0.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.32% -2.26% -8.06% 1.21% 1.79% 2.38% 2.66% -
ROE 0.72% -7.84% -21.86% 2.56% 2.19% 4.75% 5.24% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 370.72 455.87 408.81 395.63 333.92 430.83 406.24 -1.51%
EPS 0.91 -10.35 -32.35 4.51 1.45 8.85 9.93 -32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 1.48 1.76 1.82 1.86 1.90 -6.49%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 352.73 433.75 388.97 376.43 317.82 407.86 382.53 -1.34%
EPS 0.87 -9.85 -30.78 4.29 3.80 8.36 9.37 -32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2084 1.2559 1.4082 1.6746 1.7323 1.7608 1.7891 -6.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.65 0.555 0.66 0.82 1.04 1.28 1.08 -
P/RPS 0.18 0.12 0.16 0.21 0.31 0.30 0.27 -6.53%
P/EPS 71.29 -5.36 -2.04 18.19 26.04 14.50 10.85 36.83%
EY 1.40 -18.64 -49.01 5.50 3.84 6.90 9.21 -26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.45 0.47 0.57 0.69 0.57 -1.83%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.59 0.58 0.71 0.78 1.05 1.16 1.10 -
P/RPS 0.16 0.13 0.17 0.20 0.31 0.27 0.27 -8.34%
P/EPS 64.71 -5.61 -2.19 17.30 26.29 13.14 11.05 34.23%
EY 1.55 -17.84 -45.56 5.78 3.80 7.61 9.05 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.48 0.44 0.58 0.62 0.58 -3.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment